The Discounted Cash Flow (DCF) valuation of Warrior Met Coal Inc (HCC) is 67.63 USD. With the latest stock price at 47.01 USD, the upside of Warrior Met Coal Inc based on DCF is 43.9%.
Based on the latest price of 47.01 USD and our DCF valuation, Warrior Met Coal Inc (HCC) is a buy. buying HCC stocks now will result in a potential gain of 43.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.6% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 54.24 - 93.81 | 67.63 |
| Upside | 15.4% - 99.6% | 43.9% |